ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

Belicondo

, bangkok|A Space Me Sukhumvit Suan Luang

฿14.9M฿532K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿532K/m²

District avg (1BR Condos)฿270K/m²

This property

Below avgAt avgAbove avg

Overpriced97% above market

Significantly above market for 1BR Condos in

Kamar Tidur

Kamar Mandi

Proyek: A Space Me Sukhumvit Suan Luang

Selesai: 2015

Fasilitas

swimming poolpoolgymfitness

Price History

+6.5%over 6 months

Demo data

Property Timeline

TodayActive

฿14.9M

Days on market: 3

Mar 23, 2026Listed

฿14.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

Property

Price Analysis

This property฿532K/m²

District avg฿157K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+238.6% vs district

+345.2% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿14.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-82450.61828504896/mo

Monthly Breakdown

Mortgage Payment-฿67K

Rental Income (after vacancy)+฿12K

Common Area Fee (28m² x ฿50)-฿1K

Maintenance-฿25K

Insurance + Tax-฿1K

Investment Metrics

Annual ROI on Down Payment-22.1%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿28.5M

Total Rental Income (25yr)฿3.7M

Total Interest Paid฿9.7M

Down payment: ฿4.5M (30%)Loan: ฿10.4M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿6K(Your property: +8914.5%)

Property	Price	Price/m²	Area	Beds	Type
Baan Boonsiri Condo	฿1K	฿0	30m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿10K	฿276	32m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿10K	฿311	30m²	1	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿414	24m²	-	rent
For rent studio condo in Suan Luang, Bangkok	฿11K	฿345	30m²	-	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿12K	฿449	25m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿483	28m²	1	rent
For rent 1 bed condo in Suan Luang, Bangkok	฿14K	฿449	29m²	1	rent
For sale studio condo in Suan Luang, Bangkok	฿672K	฿28K	24m²	-	sale
For sale studio condo in Suan Luang, Bangkok	฿794K	฿28K	28m²	-	sale